[QL] YoY Annual (Unaudited) Result on 31-Mar-2010 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,146,307 1,946,672 1,776,751 1,476,396 1,397,905 1,306,825 1,118,519 11.46%
PBT 172,709 172,282 160,808 136,015 109,897 137,442 77,129 14.36%
Tax -35,157 -33,113 -27,010 -20,935 -13,220 -50,849 -8,545 26.55%
NP 137,552 139,169 133,798 115,080 96,677 86,593 68,584 12.28%
-
NP to SH 131,706 131,407 124,552 106,914 89,330 80,802 63,248 12.99%
-
Tax Rate 20.36% 19.22% 16.80% 15.39% 12.03% 37.00% 11.08% -
Total Cost 2,008,755 1,807,503 1,642,953 1,361,316 1,301,228 1,220,232 1,049,935 11.40%
-
Net Worth 649,162 815,164 697,783 250,536 348,252 360,844 296,980 13.90%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 37,451 37,431 33,699 29,359 22,997 14,301 16,058 15.14%
Div Payout % 28.44% 28.48% 27.06% 27.46% 25.74% 17.70% 25.39% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 649,162 815,164 697,783 250,536 348,252 360,844 296,980 13.90%
NOSH 832,260 831,801 792,936 391,463 328,539 220,027 219,985 24.80%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.41% 7.15% 7.53% 7.79% 6.92% 6.63% 6.13% -
ROE 20.29% 16.12% 17.85% 42.67% 25.65% 22.39% 21.30% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 257.89 234.03 224.07 377.15 425.49 593.94 508.45 -10.68%
EPS 11.49 15.79 15.71 13.65 22.66 24.49 28.75 -14.16%
DPS 4.50 4.50 4.25 7.50 7.00 6.50 7.30 -7.73%
NAPS 0.78 0.98 0.88 0.64 1.06 1.64 1.35 -8.72%
Adjusted Per Share Value based on latest NOSH - 391,718
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 58.80 53.33 48.67 40.44 38.29 35.80 30.64 11.46%
EPS 3.61 3.60 3.41 2.93 2.45 2.21 1.73 13.03%
DPS 1.03 1.03 0.92 0.80 0.63 0.39 0.44 15.21%
NAPS 0.1778 0.2233 0.1911 0.0686 0.0954 0.0988 0.0814 13.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.02 3.25 3.10 1.73 1.23 1.24 0.93 -
P/RPS 1.17 1.39 1.38 0.46 0.29 0.21 0.18 36.57%
P/EPS 19.08 20.57 19.74 6.33 4.52 3.38 3.23 34.41%
EY 5.24 4.86 5.07 15.79 22.11 29.62 30.91 -25.58%
DY 1.49 1.38 1.37 4.34 5.69 5.24 7.85 -24.17%
P/NAPS 3.87 3.32 3.52 2.70 1.16 0.76 0.69 33.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 23/05/11 24/05/10 21/05/09 21/05/08 21/05/07 -
Price 3.36 3.16 3.34 1.86 1.33 1.43 1.05 -
P/RPS 1.30 1.35 1.49 0.49 0.31 0.24 0.21 35.46%
P/EPS 21.23 20.00 21.26 6.81 4.89 3.89 3.65 34.06%
EY 4.71 5.00 4.70 14.68 20.44 25.68 27.38 -25.40%
DY 1.34 1.42 1.27 4.03 5.26 4.55 6.95 -23.97%
P/NAPS 4.31 3.22 3.80 2.91 1.25 0.87 0.78 32.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment